S
|
max) max = w;
}
}
const wClamped = Math.max(120, Math.min(800, max));
colWidths[''] = wClamped;
save && save();
})(event)">
|
2025
max) max = w;
}
}
const wClamped = Math.max(120, Math.min(800, max));
colWidths[''] = wClamped;
save && save();
})(event)">
|
2024
max) max = w;
}
}
const wClamped = Math.max(120, Math.min(800, max));
colWidths[''] = wClamped;
save && save();
})(event)">
|
2023
max) max = w;
}
}
const wClamped = Math.max(120, Math.min(800, max));
colWidths[''] = wClamped;
save && save();
})(event)">
|
2022
max) max = w;
}
}
const wClamped = Math.max(120, Math.min(800, max));
colWidths[''] = wClamped;
save && save();
})(event)">
|
2021
max) max = w;
}
}
const wClamped = Math.max(120, Math.min(800, max));
colWidths[''] = wClamped;
save && save();
})(event)">
|
2020
max) max = w;
}
}
const wClamped = Math.max(120, Math.min(800, max));
colWidths[''] = wClamped;
save && save();
})(event)">
|
2019
max) max = w;
}
}
const wClamped = Math.max(120, Math.min(800, max));
colWidths[''] = wClamped;
save && save();
})(event)">
|
2018
max) max = w;
}
}
const wClamped = Math.max(120, Math.min(800, max));
colWidths[''] = wClamped;
save && save();
})(event)">
|
2017
max) max = w;
}
}
const wClamped = Math.max(120, Math.min(800, max));
colWidths[''] = wClamped;
save && save();
})(event)">
|
2016
max) max = w;
}
}
const wClamped = Math.max(120, Math.min(800, max));
colWidths[''] = wClamped;
save && save();
})(event)">
|
2015
max) max = w;
}
}
const wClamped = Math.max(120, Math.min(800, max));
colWidths[''] = wClamped;
save && save();
})(event)">
|
2014
max) max = w;
}
}
const wClamped = Math.max(120, Math.min(800, max));
colWidths[''] = wClamped;
save && save();
})(event)">
|
2013
max) max = w;
}
}
const wClamped = Math.max(120, Math.min(800, max));
colWidths[''] = wClamped;
save && save();
})(event)">
|
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
-2K
|
€
-3K
|
€
-1K
|
€
-1K
|
€
-1K
|
€
-1K
|
€
-751
|
€
-731
|
€
-1K
|
€
-1K
|
€
-1K
|
€
-2K
|
€
-489
|
|
|
€
-5K
|
€
-6K
|
€
-4K
|
€
-4K
|
€
-4K
|
€
-4K
|
€
-4K
|
€
14K
|
€
13K
|
€
-3K
|
€
10K
|
€
11K
|
€
-824
|
|
|
€
43K
|
€
48K
|
€
54K
|
€
58K
|
€
62K
|
€
66K
|
€
70K
|
€
74K
|
€
60K
|
€
47K
|
€
50K
|
€
40K
|
€
29K
|
|
|
€
2K
|
€
2K
|
€
2K
|
€
2K
|
€
3K
|
€
3K
|
€
3K
|
€
3K
|
€
3K
|
€
2K
|
€
2K
|
€
2K
|
€
1K
|
|
|
Impôts
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Rémunérations et charges sociales
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Dividendes
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Taux de distribution
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
-2K
|
€
-3K
|
€
-2K
|
€
-2K
|
€
-2K
|
€
-1K
|
€
-1K
|
€
-1K
|
€
-1K
|
€
-1K
|
€
-1K
|
€
-2K
|
€
-489
|
|
|
€
-2K
|
€
-3K
|
€
-2K
|
€
-2K
|
€
-2K
|
€
-1K
|
€
-1K
|
€
-1K
|
€
-2K
|
€
-1K
|
€
-2K
|
€
-2K
|
€
-682
|
|
|
€
-5K
|
€
-6K
|
€
-4K
|
€
-4K
|
€
-4K
|
€
-4K
|
€
-4K
|
€
14K
|
€
13K
|
€
-3K
|
€
10K
|
€
11K
|
€
-824
|
|
|
Capex
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
25
|
€
109
|
€
92
|
€
90
|
€
220
|
€
1K
|
€
4K
|
€
17K
|
€
6K
|
€
20K
|
€
8K
|
€
1K
|
€
13K
|
|
|
€
-5K
|
€
-6K
|
€
-4K
|
€
-4K
|
€
-4K
|
€
-4K
|
€
-4K
|
€
14K
|
€
13K
|
€
-3K
|
€
10K
|
€
11K
|
€
-631
|
|
|
€
-10K
|
€
-8K
|
€
-5K
|
€
-3K
|
€
-1K
|
€
301
|
€
4K
|
|
|
|
|
€
24K
|
|
|
|
0
|
0,01
|
0,02
|
0,03
|
0,15
|
1,30
|
54,47
|
|
|
|
|
11,58
|
|
|
|
0
|
0,02
|
0,02
|
0,03
|
0,15
|
-1,30
|
54,47
|
|
|
|
|
-13,15
|
|
|
|
0
|
0,02
|
0,02
|
0,03
|
0,15
|
|
54,47
|
|
|
|
|
193,58
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
150K
|
€
150K
|
€
150K
|
€
150K
|
€
150K
|
€
151K
|
€
154K
|
€
167K
|
€
156K
|
€
170K
|
€
174K
|
€
177K
|
€
164K
|
|
|
€
107K
|
€
102K
|
€
96K
|
€
92K
|
€
88K
|
€
85K
|
€
84K
|
€
93K
|
€
96K
|
€
124K
|
€
124K
|
€
137K
|
€
135K
|
|
|
€
8K
|
€
7K
|
€
5K
|
€
3K
|
€
2K
|
-
|
€
79
|
|
|
|
|
€
137
|
|
|
|
€
96K
|
€
94K
|
€
91K
|
€
89K
|
€
86K
|
€
84K
|
€
84K
|
€
93K
|
€
93K
|
€
120K
|
€
120K
|
€
135K
|
€
135K
|
|
|
28,99%
|
32,01%
|
35,87%
|
38,74%
|
41,43%
|
43,82%
|
45,50%
|
44,24%
|
38,25%
|
27,46%
|
28,63%
|
22,61%
|
17,74%
|
|
|
2,22
|
1,95
|
1,70
|
1,53
|
1,39
|
1,27
|
1,20
|
1,26
|
1,56
|
2,57
|
2,42
|
3,37
|
4,63
|
|
|
Dettes / EBITDA
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest Coverage Ratio
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-10,48%
|
-12,02%
|
-8,02%
|
-7,02%
|
-6,53%
|
-5,89%
|
-5,10%
|
19,20%
|
22,15%
|
-5,59%
|
19,86%
|
27,97%
|
-2,16%
|
|
|
-10,48%
|
-12,02%
|
-8,02%
|
-7,02%
|
-6,53%
|
-5,89%
|
-5,10%
|
19,07%
|
21,67%
|
-6,21%
|
19,28%
|
27,25%
|
-2,82%
|
|
|
-3,04
|
-3,85
|
-2,88
|
-2,72
|
-2,71
|
-2,58
|
-2,32
|
8,44
|
8,29
|
-1,71
|
5,52
|
6,16
|
-0,50
|
|
|
-10,48
|
-12,02
|
-8,02
|
-7,02
|
-6,53
|
-5,89
|
-5,10
|
19,07
|
21,67
|
-6,21
|
19,28
|
27,25
|
-2,82
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Crédit client
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Crédit fournisseur
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Days Sales Outstanding (DSO)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Days Sales of Inventory (DSI)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Inventory Turnover Ratio
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Employés
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Coût salarial par employé
|
|
|
|
|
|
|
|
|
|
|
|
|
|